As of 6/1: YTD we have spent roughly $1,000 with half of that going to graphic design for the logo, 40% toward the uniforms, and roughly 10% for IT/Operations costs. We are still in the process of creating a budget for the remainder of the year and beyond. As of now, we have a rough allocation of 10k for our operating budget for the first 12 mos. This is all subject to change of course.
Cap Table
| Owner | Investment | Percentage | Outlay | |
|---|---|---|---|---|
| Tim Parks | $150,000 | 20% | $ 170,250 | tparks@hard8s.com |
| Rick Chan | $150,000 | 20% | $ 170,250 | rick@hard8s.com |
| Kevin Huang | $80,000 | 10.7% | $ 90,800 | kevin@hard8s.com |
| Greg Cunningham | $50,000 | 6.7% | $ 56,750 | greg@hard8s.com |
| Bob Guilbert | $25,000 | 6.7% | $ 56,750 | rjguilbert@gmail.com |
| Zach Stackhouse | $25,000 | 3.3% | $ 28,375 | zjstackhouse@gmail.com |
| DJ Barry | $25,000 | 3.3% | $ 28,375 | djbarry@southbendsnakeeyes.com |
| Mike Washington | $25,000 | 3.3% | $ 28,375 | mikewashington13@gmail.com |
| Doug Keller | $25,000 | 3.3% | $ 28,375 | douglaskeller@gmail.com |
| Mark Robbins | $25,000 | 3.3% | $ 28,375 | |
| Joe Burbella | $20,000 | 3.3% | $ 28,375 | burbellaj2@gmail.com |
| Patrick Clancy | $20,000 | 2.7% | $ 22,700 | pclancy@gmail.com |
| Niall Fitzgerald | $20,000 | 2.7% | $ 22,700 | niallfitzgerald@southbendsnakeeyes.com |
| Michael Urciuoli | $20,000 | 2.7% | $ 22,700 | mike.urciuoli@gmail.com |
| Greg Flood | $20,000 | 2.7% | $ 22,700 | gregflood918@gmail.com |
| NML Pickle | $15,000 | 2% | $ 17,025 | nmlpickleball@gmail.com |
| Garrett Campbell | $15,000 | 2% | $ 17,025 | gcamp127@gmail.com |
| Adam Stone | $10,000 | 1.3% | $ 11,350 | |
| Total | $750,000 | 100% | $851,250 | -------------------------------- |